PIXELL AS

0164 OSLO

Finances

Share Ownership

Return on Equity

−307,5 %

Current Ratio

0,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 314 000	1 964 000	374 000	50 000
Net Income	−246 000	840 000	112 000	0
Total Assets	253 000	1 111 000	168 000	49 000
Total Equity	80 000	326 000	36 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 314 000	1 964 000	374 000	50 000
Expenditure	4 506 000	890 000	231 000	50 000
Operating Profit	−192 000	1 075 000	143 000	0
Financial Income	0	0	0	0
Financial Costs	54 000	0	0	0
Financial Balance	−54 000	0	0	0
Earnings Before Tax	−246 000	1 075 000	143 000	0
Tax	0	235 000	32 000	0
Net Income	−246 000	840 000	112 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	85 000	0	0
Total Current Assets	83 000	1 027 000	168 000	49 000
Total Assets	253 000	1 111 000	168 000	49 000
Total Retained Equity	50 000	302 000	12 000	0
Total Equity	80 000	326 000	36 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	173 000	785 000	132 000	25 000
Total Equity and Debt	253 000	1 111 000	168 000	49 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 314 000	1 964 000	324 000	0
Other Income	0	0	50 000	50 000
Revenue	4 314 000	1 964 000	374 000	50 000
Cost of Goods Sold	1 198 000	361 000	116 000	45 000
Salary Costs	900 000	6 000	4 000	0
Depreciation	59 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	4 506 000	890 000	231 000	50 000
Operating Profit	−192 000	1 075 000	143 000	0
Financial Income	0	0	0	0
Financial Costs	54 000	0	0	0
Financial Balance	−54 000	0	0	0
Dividends	0	550 000	100 000	0
Net Income	−246 000	840 000	112 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	139 000	85 000	0	0
Total Tangible Assets	139 000	85 000	0	0
Total Fiancial Fixed Assets	31 000	0	0	0
Total Fixed Assets	170 000	85 000	0	0
Stock	0	0	0	0
Total Investments	0	838 000	0	0
Cash, Bank	80 000	188 000	168 000	49 000
Total Current Assets	83 000	1 027 000	168 000	49 000
Total Assets	253 000	1 111 000	168 000	49 000
Total Equity	80 000	326 000	36 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	84 000	0	0	0
Dividends	0	550 000	100 000	0
Other Current Debt	87 000	0	0	25 000
Total Current Debt	173 000	785 000	132 000	25 000
Total Equity and Debt	253 000	1 111 000	168 000	49 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−307,5 %	257,67 %	311,11 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,45 %	54,74 %	38,24 %	0 %
Current Ratio	0,48	1,31	1,27	1,96
Quick Ratio	0,48	1,31	1,27	1,96
Equity Ratio	0,32	0,29	0,21	0,49
Gross Profit Margin	72,23 %	81,62 %	68,98 %	10 %